Tenneco India: makes Clean Air/Powertrain and Advanced Ride Technologies parts for PV, CV & off-highway OEMs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 313 | 214 | 404 | 404 | 404 |
| Reserves | 895 | 766 | 1.2k | 514 | 794 |
| Borrowings | 31 | 15 | 20 | 23 | 51 |
| Other Liabilities | 1.2k | 1.1k | 1.2k | 1.2k | 1.3k |
| Total Liabilities | 2.4k | 2.1k | 2.8k | 2.1k | 2.5k |
| AssetsFixed Assets | 631 | 608 | 582 | 557 | 582 |
| CWIP | 18 | 37 | 31 | 66 | 58 |
| Investments | 1 | 1 | 0 | 0 | 0 |
| Other Assets | 1.8k | 1.5k | 2.2k | 1.5k | 1.9k |
| Total Assets | 2.4k | 2.1k | 2.8k | 2.1k | 2.5k |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 538 | 488 | 562 | 1.4k |
| Cash from Investing | -13 | -30 | -27 | -69 |
| Cash from Financing | -394 | -686 | -433 | -1.1k |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 475 | 391 | 500 | 1.3k |
| FCF Margin | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (35.0×) and current (36.1×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 10% growth and a 35× exit, ₹540 only delivers your return if you pay ₹363. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 35×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 16.46 |
| FY28 | 10.0% | 18.10 |
| FY29 | 10.0% | 19.91 |
| FY30 | 10.0% | 21.90 |
| FY31 | 10.0% | 24.09 |
| FY32 | 8.0% ·fade | 26.02 |
| FY33 | 6.0% ·fade | 27.58 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.